Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 75.47% first-year return on $5,390 initial cash invested.
75.47%
Cash On Cash
16.16%
Cap Rate
2.4
DSCR
$910
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$49,000
Downpayment
10.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$5,390
Downpayment
10%
$4,900
Closing costs
1%
$490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$910
Total Expenses
$571
Mortgage P&I
30%
$275
Property Taxes
5%
$41
Home Insurance
2%
$17
HOA
0%
$0
Property Management
10%
$91
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3419 Walker St, Macon, GA 31204 | $825 | 2 | 1 | 816 | 0.4 mi |
424 Pansy Ave, Lot 161, Macon, GA 31204 | $850 | 2 | 1 | 810 | 1 mi |
3275 Mary Dr, Macon, GA 31204 | $897 | 2 | 1 | 845 | 0.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY